Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -14.83% first-year return on $382k initial cash invested.
-14.83%
Cash On Cash
3%
Cap Rate
0.5
DSCR
$9,312
Rent
-$4,720
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$9,312 income − $14,032 expenses = $4,720 out of pocket
Investment Breakdown
|
Purchase Price
$1733k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$382k
Downpayment
20%
$347k
Closing costs
1%
$17,329
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$9,312
Total Expenses
$14,032
Mortgage P&I
93%
$8,678
Property Taxes
17%
$1,560
Home Insurance
7%
$630
HOA
0%
$0
Property Management
12%
$1,117
CapEx
4%
$372
Vacancy
3%
$279
Maintenance
4%
$372
Other
11%
$1,024